Interactive Financial Charts Not Available

SWAN DEFENCE N HEVY (SWANDEF) | Financial Analysis & Statements

SWAN DEFENCE N HEVY IND L | Small-cap | Industrials

₹605.95

5.00%

SWAN DEFENCE N HEVY vs Hindustan SWAN DEFENCE N HEVY vs Bharat Electronics SWAN DEFENCE N HEVY vs Reliance Naval SWAN DEFENCE N HEVY vs Rossell Techsys SWAN DEFENCE N HEVY vs DCX Systems SWAN DEFENCE N HEVY vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 4.2M

Gross Profit -138.4M -3,295.24%

Operating Income -467.7M -11,135.71%

Net Income -311.7M -7,421.43%

EPS (Diluted) ₹-5.84

Balance Sheet Metrics

Total Assets 28.9B

Total Liabilities 26.0B

Shareholders Equity 3.0B

Debt to Equity 8.78

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

SWAN DEFENCE N HEVY Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	70.3M	0	31.6M	63.2M	62.6M
Cost of Goods Sold i	162.0M	2.7M	42.4M	79.7M	78.2M
Gross Profit i	-91.7M	-2.7M	-10.8M	-16.5M	-15.6M
Gross Margin % i	-130.3%	0.0%	-34.3%	-26.1%	-24.9%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	572.3M	70.4M	147.8M	99.2M	83.7M
Other Operating Expenses i	168.7M	176.2M	96.9M	83.2M	33.8M
Total Operating Expenses i	741.0M	246.6M	244.7M	182.4M	117.6M
Operating Income i	-1.7B	-974.3M	-1.0B	-1.0B	-823.0M
Operating Margin % i	-2,353.5%	0.0%	-3,198.8%	-1,590.8%	-1,315.1%
Non-Operating Items
Interest Income i	66.0M	895.0K	1.2M	2.2M	5.1M
Interest Expense i	209.3M	263.9M	14.6B	20.0B	20.3B
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	-1.8B	-1.2B	179.4B	-20.9B	-34.3B
Income Tax i	0	0	0	0	0
Effective Tax Rate % i	0.0%	0.0%	0.0%	0.0%	0.0%
Net Income i	-1.8B	-1.2B	179.4B	-20.9B	-34.3B
Net Margin % i	-2,573.6%	0.0%	567,451.5%	-33,005.6%	-54,759.0%
Key Metrics
EBITDA i	-974.7M	-265.1M	-330.7M	-172.6M	-3.0M
EPS (Basic) i	₹-51.51	₹-449.59	₹66,875.98	₹-7,777.00	₹-12,776.80
EPS (Diluted) i	₹-51.51	₹-449.59	₹66,875.98	₹-7,777.00	₹-12,776.80
Basic Shares Outstanding i	35147903	52682150	2682150	2682150	2682150
Diluted Shares Outstanding i	35147903	52682150	2682150	2682150	2682150

Income Statement Trend

SWAN DEFENCE N HEVY Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	283.8M	182.1M	81.0M	278.2M	167.8M
Short-term Investments i	8.0M	-	-	-	-
Accounts Receivable i	4.6M	0	0	8.1M	25.8M
Inventory i	14.0B	14.1B	14.1B	20.9B	20.9B
Other Current Assets	444.7M	31.4M	-	1.8B	-
Total Current Assets i	14.7B	14.3B	14.2B	22.9B	22.8B
Non-Current Assets
Property, Plant & Equipment i	1.4B	1.7B	1.8B	1.1B	1.1B
Goodwill i	43.0M	36.4M	36.4M	981.3M	981.3M
Intangible Assets i	43.0M	36.4M	36.4M	981.3M	981.3M
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	-5.0K	-5.0K	-673.2M	763.1M	-100
Total Non-Current Assets i	14.2B	13.1B	13.7B	14.5B	15.2B
Total Assets i	28.9B	27.4B	27.9B	37.4B	38.1B
Liabilities
Current Liabilities
Accounts Payable i	565.3M	368.1M	782.7M	3.4B	3.2B
Short-term Debt i	2.0B	5.2B	2.2B	153.4B	28.7B
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	27.3M	-	-	1.0K	-1.4M
Total Current Liabilities i	2.9B	5.7B	3.1B	210.3B	190.1B
Non-Current Liabilities
Long-term Debt i	23.0B	17.0B	19.3B	869.1M	924.7M
Deferred Tax Liabilities i	-	-	-	-	-
Other Non-Current Liabilities	-	-	-	-	-
Total Non-Current Liabilities i	23.0B	17.0B	19.3B	1.0B	1.1B
Total Liabilities i	26.0B	22.7B	22.4B	211.3B	191.1B
Equity
Common Stock i	526.8M	26.8M	26.8M	7.4B	7.4B
Retained Earnings i	-22.8B	-21.0B	-19.8B	-199.2B	-178.3B
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	3.0B	4.8B	5.5B	-173.9B	-153.0B
Key Metrics
Total Debt i	25.1B	22.2B	21.5B	154.2B	29.7B
Working Capital i	11.8B	8.7B	11.1B	-187.4B	-167.2B

Balance Sheet Composition

SWAN DEFENCE N HEVY Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	-1.8B	-1.2B	179.4B	-20.9B	-21.2B
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	-	-	-	-	-
Working Capital Changes i	70.4M	-483.7M	8.3B	-5.4M	1.5B
Operating Cash Flow i	-1.6B	-1.4B	202.4B	-885.9M	-12.5B
Investing Activities
Capital Expenditures i	-1.6B	-102.2M	115.6M	0	0
Acquisitions i	-	-	-	-	-
Investment Purchases i	-656.0K	-7.4M	0	-	-18.4M
Investment Sales i	-	-	0	21.3M	0
Investing Cash Flow i	-1.6B	-109.6M	115.6M	21.3M	-18.4M
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-	-	-	-	-
Debt Issuance i	8.1B	2.8B	100.0M	0	13.1B
Debt Repayment i	-5.1B	-2.1B	0	-	-
Financing Cash Flow i	3.0B	1.3B	100.0M	0	13.2B
Free Cash Flow i	-2.6B	-803.7M	14.3B	20.1B	7.1B
Net Change in Cash i	-223.2M	-279.2M	202.6B	-864.7M	762.5M

Cash Flow Trend

SWAN DEFENCE N HEVY Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 4.50

Price to Book 10.86

Price to Sales 94.08

Profitability Ratios

Profit Margin -130.32%

Operating Margin -156.89%

Return on Equity -61.24%

Return on Assets -6.26%

Financial Health

Current Ratio 5.05

Debt to Equity 847.49

Beta 0.97

Per Share Data

EPS (TTM) ₹134.64

Book Value per Share ₹55.79

Revenue per Share ₹7.08

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
swandef	31.9B	4.50	10.86	-61.24%	-130.32%	847.49
Hindustan	3.4T	36.36	8.70	26.09%	27.00%	0.00
Bharat Electronics	3.0T	53.84	14.90	26.62%	22.95%	0.31
Reliance Naval	31.9B	-11.76	10.94	-61.24%	-130.32%	8.47
Rossell Techsys	28.8B	178.84	20.41	5.92%	4.99%	179.89
DCX Systems	29.2B	67.97	1.98	2.83%	3.43%	0.27

Financial data is updated regularly. All figures are in the company's reporting currency.